72.75
Revenue¥M
659.8
670.9
670.2
700.7
723.1
729.6
760.9
796.0
816.6
80.66
90.92
3.11%
2.51%
54
14.29
Revenue growth%
12.26
13.91
15.63
17.23
16.55
13.99
16.62
16.31
18.13
13.96
28.29
16.55
15.97
49
24.21
Gross margin%
10.32
9.01
10.58
10.02
9.00
9.95
7.22
7.44
5.28
17.96
26.04
7.44
9.01
30
20.12
Operating margin%
25.28
26.55
27.58
30.25
30.38
27.62
29.98
29.62
29.76
22.29
26.20
29.76
28.62
35
5.41
Net margin%
18.89
18.94
20.14
20.46
20.49
18.98
18.10
15.13
18.05
25.86
15.52
18.10
18.96
91
11.77
P/E ratio (avg)x
39.07
38.91
40.77
45.47
41.76
41.86
41.60
39.46
42.46
20.11
32.07
41.76
41.18
85
28.58
EV/EBITx
40.04
44.31
43.78
50.79
58.02
62.82
73.00
84.00
98.82
19.54
8.146
73.00
54.40
95
20.88
FCF yield (avg)%
30.61
32.96
34.80
37.30
34.67
34.24
32.00
33.35
36.25
7.39
11.91
34.24
33.80
26
18.62
FCF margin%
4.39
5.08
7.74
7.61
6.81
5.33
7.58
9.55
8.17
14.46
24.96
7.58
7.19
68
0.164
FCF / Net incomex
2.093
2.281
2.305
2.429
2.551
2.791
3.099
3.047
3.335
0.184
0.916
3.047
2.490
39
6.01
ROIC%
21.80
23.37
21.60
20.97
18.96
19.71
16.91
16.65
17.80
7.28
26.00
17.80
20.34
16
11.41
Return on equity%
4.78
3.67
5.50
5.66
7.05
9.24
9.92
7.77
10.53
16.21
24.54
9.24
6.35
46
14.64
Return on assets%
20.28
23.18
24.19
26.14
24.55
23.90
21.47
20.33
23.17
14.64
14.04
23.17
23.18
89
3.41
EPS¥
6.54
6.46
6.44
6.54
7.46
6.97
8.02
7.32
7.41
3.56
4.06
2.53%
1.12%
—
4.47
EPS growth%
28.37
29.54
31.11
29.76
28.24
26.32
28.38
30.27
30.51
2.28
8.13
28.38
29.65
51
4.23
Bookvalue per sh¥
30.53
33.19
37.35
43.20
50.74
59.73
57.62
54.99
54.28
11.46
12.90
4.67%
7.55%
—
7.41
FCF per share¥
25.64
25.09
25.59
24.67
27.63
28.15
32.35
30.96
36.29
4.69
8.23
8.03%
5.85%
—
13.41
Dividend per sh¥
11.54
11.47
10.19
9.02
9.17
8.74
8.77
9.29
8.91
18.71
12.95
(0.25%)
(4.37%)
—
13.64
Div yield (avg)%
7.97
6.18
7.95
10.55
12.53
10.64
13.35
11.55
13.16
15.01
7.36
12.53
10.59
68
18.98
Payout ratio%
3.69
2.65
0.40
0.40
0.40
0.40
0.40
0.40
0.40
21.15
26.41
0.40
0.40
40
19.97
Shares (diluted)M
19.09
19.59
21.57
21.40
21.26
22.33
20.32
19.86
21.70
20.07
20.17
0.27%
2.12%
6
19.20
Buyback yield%
26.33
26.79
26.44
23.66
22.34
22.92
21.79
24.10
22.52
10.03
9.20
22.52
23.88
15
0.221
D/E ratiox
1.488
1.426
1.553
1.532
1.635
1.759
1.974
2.054
1.909
0.398
0.259
1.909
1.594
14
345.4
Enterprise value¥M
405.7
363.5
394.5
431.8
413.8
367.4
352.3
376.6
384.1
237.0
544.0
(2.32%)
(0.85%)
64
47.20
LT debt¥M
539.3
573.2
607.1
601.6
684.6
759.6
808.4
867.1
917.2
133.5
155.2
8.80%
6.61%
16
Revenue
¥816.6M
2.51%
1.00×
Cost of revenue
¥494.8M
2.77%
1.03×
Operating expenses
¥194.1M
2.36%
0.99×
Goodwill & intangibles
15.22%
Cash and investments
15.10%